Verizon Communications Inc. (VZ) DCF Valuation

Verizon Communications Inc. (VZ) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Verizon Communications Inc. (VZ) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain mastery over your Verizon Communications Inc. (VZ) valuation analysis using our state-of-the-art DCF Calculator! This Excel template comes preloaded with real (VZ) data, enabling you to adjust forecasts and assumptions to accurately compute the intrinsic value of Verizon Communications Inc. (VZ).


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 131,868.0 128,292.0 133,613.0 136,835.0 133,974.0 134,562.3 135,153.1 135,746.6 136,342.6 136,941.3
Revenue Growth, % 0 -2.71 4.15 2.41 -2.09 0.43909 0.43909 0.43909 0.43909 0.43909
EBITDA 47,999.0 48,109.0 52,871.0 48,597.0 40,136.0 48,157.7 48,369.2 48,581.6 48,794.9 49,009.2
EBITDA, % 36.4 37.5 39.57 35.52 29.96 35.79 35.79 35.79 35.79 35.79
Depreciation 16,682.0 16,720.0 16,206.0 17,099.0 17,624.0 17,079.5 17,154.5 17,229.8 17,305.5 17,381.5
Depreciation, % 12.65 13.03 12.13 12.5 13.15 12.69 12.69 12.69 12.69 12.69
EBIT 31,317.0 31,389.0 36,665.0 31,498.0 22,512.0 31,078.2 31,214.7 31,351.8 31,489.4 31,627.7
EBIT, % 23.75 24.47 27.44 23.02 16.8 23.1 23.1 23.1 23.1 23.1
Total Cash 2,594.0 22,171.0 2,921.0 2,605.0 2,065.0 6,695.8 6,725.2 6,754.8 6,784.4 6,814.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26,277.0 24,650.0 24,585.0 24,506.0 25,085.0
Account Receivables, % 19.93 19.21 18.4 17.91 18.72
Inventories 1,422.0 1,796.0 3,055.0 2,388.0 2,057.0 2,165.2 2,174.7 2,184.2 2,193.8 2,203.5
Inventories, % 1.08 1.4 2.29 1.75 1.54 1.61 1.61 1.61 1.61 1.61
Accounts Payable 7,725.0 6,667.0 8,040.0 8,750.0 10,021.0 8,328.5 8,365.1 8,401.8 8,438.7 8,475.7
Accounts Payable, % 5.86 5.2 6.02 6.39 7.48 6.19 6.19 6.19 6.19 6.19
Capital Expenditure -18,837.0 -20,318.0 -20,286.0 -26,740.0 -18,767.0 -21,221.7 -21,314.8 -21,408.4 -21,502.4 -21,596.9
Capital Expenditure, % -14.28 -15.84 -15.18 -19.54 -14.01 -15.77 -15.77 -15.77 -15.77 -15.77
Tax Rate, % 31.63 31.63 31.63 31.63 31.63 31.63 31.63 31.63 31.63 31.63
EBITAT 26,539.5 23,313.5 27,498.8 23,682.3 15,391.4 23,468.7 23,571.7 23,675.2 23,779.2 23,883.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 4,410.5 19,910.5 23,597.8 15,497.3 15,271.4 17,266.3 19,327.2 19,412.0 19,497.3 19,582.9
WACC, % 5.07 4.83 4.85 4.85 4.7 4.86 4.86 4.86 4.86 4.86
PV UFCF
SUM PV UFCF 82,447.6
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 19,681
Terminal Value 451,199
Present Terminal Value 355,861
Enterprise Value 438,308
Net Debt 172,877
Equity Value 265,431
Diluted Shares Outstanding, MM 4,215
Equity Value Per Share 62.97

What You Will Get

  • Real Verizon Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Verizon’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Verizon Communications Inc. (VZ).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Alter growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Verizon Communications Inc. (VZ).
  • Interactive Dashboard and Charts: Visual representations highlight essential valuation metrics for streamlined analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Verizon’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Analyze the outputs and leverage the results for informed investment decisions.

Why Choose Verizon Communications Inc. (VZ)?

  • Reliable Connectivity: Experience seamless communication with our advanced network technology.
  • Comprehensive Coverage: Enjoy extensive network coverage across urban and rural areas.
  • Innovative Solutions: Access cutting-edge services and products tailored to your needs.
  • Customer-Centric Support: Benefit from dedicated customer service that prioritizes your satisfaction.
  • Industry Leader: Trust a company recognized for its commitment to quality and performance.

Who Should Use This Product?

  • Finance Students: Explore telecommunications valuation techniques and apply them using real data from Verizon Communications Inc. (VZ).
  • Academics: Integrate advanced financial models into your curriculum or research focused on the telecom sector.
  • Investors: Evaluate your investment strategies and analyze valuation outcomes for Verizon Communications Inc. (VZ).
  • Analysts: Enhance your analysis with a customizable DCF model tailored for the telecommunications industry.
  • Small Business Owners: Understand the valuation processes used for large public companies like Verizon Communications Inc. (VZ).

What the Template Contains

  • Preloaded VZ Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.